<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£82,560</td><td>£83,798</td><td>£85,893</td><td>£88,041</td><td>£90,682</td><td>£430,974</td></tr><tr><td>Total Expenses</td><td>£61,437</td><td>£61,607</td><td>£61,859</td><td>£62,118</td><td>£62,424</td><td>£309,444</td></tr><tr><td>Profit Before Tax</td><td>£21,123</td><td>£22,192</td><td>£24,034</td><td>£25,923</td><td>£28,257</td><td>£121,530</td></tr><tr><td>Profit After Tax      </td><td>£17,110</td><td>£17,975</td><td>£19,468</td><td>£20,998</td><td>£22,889</td><td>£98,439</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,801</td><td>£46,054</td><td>£61,285</td><td>£133,165</td></tr><tr><td>Net Return</td><td>£17,123</td><td>£17,988</td><td>£45,268</td><td>£67,052</td><td>£84,173</td><td>£231,604</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>